investorscraft@gmail.com

Intrinsic Value of Humana Inc. (HUM)

Previous Close$230.67
Intrinsic Value
Upside potential
Previous Close
$230.67

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Humana Inc. operates as a leading health insurance and wellness company, primarily serving Medicare Advantage, Medicaid, and commercial health plan members. The company generates revenue through premium-based insurance products, value-based care arrangements, and ancillary health services, including pharmacy benefits management. Humana distinguishes itself through integrated care models that emphasize preventive health and chronic condition management, positioning it as a key player in the rapidly evolving U.S. healthcare sector. Its focus on senior populations and strategic partnerships with healthcare providers reinforce its competitive edge in a highly regulated and competitive industry. The company’s diversified offerings, including Humana Pharmacy and CenterWell healthcare services, provide cross-selling opportunities and enhance customer retention. Humana’s market position is further strengthened by its emphasis on technology-driven solutions and data analytics to improve health outcomes and operational efficiency.

Revenue Profitability And Efficiency

Humana reported $117.8 billion in revenue for FY 2024, with net income of $1.2 billion, reflecting a net margin of approximately 1.0%. Diluted EPS stood at $9.98, indicating modest profitability in a cost-intensive industry. Operating cash flow of $2.97 billion suggests solid cash generation, though capital expenditures of $575 million highlight ongoing investments in technology and care delivery infrastructure. The company’s ability to maintain profitability amid regulatory pressures and medical cost inflation underscores its operational resilience.

Earnings Power And Capital Efficiency

Humana’s earnings power is driven by its Medicare Advantage segment, which benefits from demographic tailwinds and government reimbursement structures. The company’s capital efficiency is evident in its ability to deploy resources toward growth initiatives while maintaining disciplined underwriting. Operating cash flow coverage of capital expenditures and debt obligations remains robust, supporting continued investment in care delivery and digital transformation.

Balance Sheet And Financial Health

Humana’s balance sheet reflects $2.22 billion in cash and equivalents against $11.72 billion in total debt, indicating a manageable leverage position. The company’s liquidity and debt profile are appropriate for its capital-intensive business model, with sufficient flexibility to navigate cyclical healthcare costs and regulatory changes. Shareholders’ equity remains stable, supporting long-term financial sustainability.

Growth Trends And Dividend Policy

Humana’s growth is underpinned by aging demographics and expansion in government-sponsored health programs. The company’s dividend payout of $3.57 per share reflects a commitment to returning capital to shareholders, though its yield remains modest compared to broader market averages. Future growth will likely hinge on Medicare Advantage enrollment gains and operational efficiencies in care delivery.

Valuation And Market Expectations

Humana’s valuation reflects investor confidence in its Medicare-focused strategy, though regulatory risks and medical cost trends remain key considerations. The market appears to price in steady enrollment growth and margin stabilization, with earnings multiples aligning with industry peers. Long-term expectations hinge on execution in value-based care and cost containment.

Strategic Advantages And Outlook

Humana’s integrated care model and strong brand in Medicare Advantage provide durable competitive advantages. The company is well-positioned to benefit from healthcare industry tailwinds, though regulatory scrutiny and cost pressures require vigilant management. Strategic investments in technology and provider partnerships should support sustained growth, assuming stable reimbursement environments.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount